Frontierby eninvs

Language: EN · RU

← Company

COMM_MMLP 2023-06-30 Q2 — report review

Status: OK; Currency: USD; Amounts unit: millions; Forms:

Report published: 2023-07-25

Full financial report: Link

To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)

Default view is fast (metric table + statement page numbers only) so reverse proxies do not time out. Use ?heavy=1 when you need embedded page images and Camelot tables.

Metric mapping (value → extracted evidence)

Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.

MetricValueEvidence / page extract
Revenue195.64
Operating profit17.33
D&A12.55Row: derived: same-row components · dashboard=12.547 mln — derived: same-row components
EBITDA29.88
Net profit1.081
Cash0.057
Debt short11.65
Debt long436.48
Net debt448.07Components: short debt 11.65 + long debt 436.48 + other financial liab. 0 + NCI 0 − cash 0.057 = net debt 448.07.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=448.073 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF49.51
Investing CF-9.192
Assets502.82
Equity-63.76

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 567; known debt components fit within that envelope.
Net debt formulanet_debt 448 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 448.
EBITDA = OP + D&AEBITDA (30) ≈ OP (17) + D&A (13) = 30.
Net profit vs operating profitNet profit (1) sits within a plausible band vs operating profit (17).
Cash ≤ total assetsCash (0) ≤ total assets (503).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax195.64
Costs and expensesCostsAndExpenses178.98
Selling, general and administrativeSellingGeneralAndAdministrativeExpense8.447
Operating income (loss)OperatingIncomeLoss17.33
Income tax expense (benefit)IncomeTaxExpenseBenefit0.996
Net income (loss)NetIncomeLoss1.081
Depreciation & amortizationDepreciationDepletionAndAmortization12.55
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization29.88

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets502.82
Cash and equivalentsCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents0.057
Inventory (net)InventoryNet50.87
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization309.28
GoodwillGoodwill16.67
Total liabilitiesLiabilities566.57
Long-term debtLongTermDebtNoncurrent436.48
Stockholders' equityPartnersCapital-63.76
Current / short-term debt (sum of tags)DebtCurrent+…11.65

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities49.51
Investing cash flowNetCashProvidedByUsedInInvestingActivities-9.192
Financing cash flowNetCashProvidedByUsedInFinancingActivities-40.32
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment9.497

Source: data.sec.gov company facts. Quarterly cash-flow lines use the same incremental YTD logic as dashboard totals. Not all filers tag every line; tags are US-GAAP labels from the API.

Statement pages (discovery)

FormPages
P&L
BS
CF

Statement previews & reconstructed tables

Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).

Formulas used